24 Lake Dr
Laurel Park, North Carolina, 28739-4662
4 bed • 3 bath • 12 guests • $415,000
Annual Revenue
$55,812
Profit (Cash Flow)
$6,893
Cash on Cash Return
6.5%
Annual Revenue
AirDNA projects $259/night at 59% occupancy ($55,812).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.49% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.49%
Cap Rate
8.4%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$19,696
Deductible property tax
$4,108
Your total deduction
$56,797
Your adjusted annual income
$150,000 - $56,797 = $93,202
Taxes on $93,202 (30%)
$27,960
Your old tax bill
$45,000
Your new tax bill
$27,960
Estimated tax savings
$17,039
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com